Highlights

[IQGROUP] YoY Quarter Result on 2009-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -194.75%    YoY -     61.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 37,093 41,059 34,456 31,813 30,788 30,567 35,429 0.77%
  YoY % -9.66% 19.16% 8.31% 3.33% 0.72% -13.72% -
  Horiz. % 104.70% 115.89% 97.25% 89.79% 86.90% 86.28% 100.00%
PBT -188 4,948 -4,238 -713 -1,063 15 4,922 -
  YoY % -103.80% 216.75% -494.39% 32.93% -7,186.67% -99.70% -
  Horiz. % -3.82% 100.53% -86.10% -14.49% -21.60% 0.30% 100.00%
Tax -38 -756 357 118 -464 176 -781 -39.55%
  YoY % 94.97% -311.76% 202.54% 125.43% -363.64% 122.54% -
  Horiz. % 4.87% 96.80% -45.71% -15.11% 59.41% -22.54% 100.00%
NP -226 4,192 -3,881 -595 -1,527 191 4,141 -
  YoY % -105.39% 208.01% -552.27% 61.03% -899.48% -95.39% -
  Horiz. % -5.46% 101.23% -93.72% -14.37% -36.88% 4.61% 100.00%
NP to SH -226 4,192 -3,881 -595 -1,527 191 4,141 -
  YoY % -105.39% 208.01% -552.27% 61.03% -899.48% -95.39% -
  Horiz. % -5.46% 101.23% -93.72% -14.37% -36.88% 4.61% 100.00%
Tax Rate - % 15.28 % - % - % - % -1,173.33 % 15.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -7,493.38% -
  Horiz. % 0.00% 96.28% 0.00% 0.00% 0.00% -7,393.38% 100.00%
Total Cost 37,319 36,867 38,337 32,408 32,315 30,376 31,288 2.98%
  YoY % 1.23% -3.83% 18.29% 0.29% 6.38% -2.91% -
  Horiz. % 119.28% 117.83% 122.53% 103.58% 103.28% 97.09% 100.00%
Net Worth 83,703 86,731 90,018 109,649 106,890 107,654 109,689 -4.40%
  YoY % -3.49% -3.65% -17.90% 2.58% -0.71% -1.86% -
  Horiz. % 76.31% 79.07% 82.07% 99.96% 97.45% 98.14% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 4,251 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 102.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 83,703 86,731 90,018 109,649 106,890 107,654 109,689 -4.40%
  YoY % -3.49% -3.65% -17.90% 2.58% -0.71% -1.86% -
  Horiz. % 76.31% 79.07% 82.07% 99.96% 97.45% 98.14% 100.00%
NOSH 83,703 85,030 84,923 85,000 84,833 86,818 85,030 -0.26%
  YoY % -1.56% 0.13% -0.09% 0.20% -2.29% 2.10% -
  Horiz. % 98.44% 100.00% 99.87% 99.96% 99.77% 102.10% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.61 % 10.21 % -11.26 % -1.87 % -4.96 % 0.62 % 11.69 % -
  YoY % -105.97% 190.67% -502.14% 62.30% -900.00% -94.70% -
  Horiz. % -5.22% 87.34% -96.32% -16.00% -42.43% 5.30% 100.00%
ROE -0.27 % 4.83 % -4.31 % -0.54 % -1.43 % 0.18 % 3.78 % -
  YoY % -105.59% 212.06% -698.15% 62.24% -894.44% -95.24% -
  Horiz. % -7.14% 127.78% -114.02% -14.29% -37.83% 4.76% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.31 48.29 40.57 37.43 36.29 35.21 41.67 1.03%
  YoY % -8.24% 19.03% 8.39% 3.14% 3.07% -15.50% -
  Horiz. % 106.34% 115.89% 97.36% 89.82% 87.09% 84.50% 100.00%
EPS -0.27 4.93 -4.57 -0.70 -1.80 0.22 4.87 -
  YoY % -105.48% 207.88% -552.86% 61.11% -918.18% -95.48% -
  Horiz. % -5.54% 101.23% -93.84% -14.37% -36.96% 4.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0000 1.0200 1.0600 1.2900 1.2600 1.2400 1.2900 -4.15%
  YoY % -1.96% -3.77% -17.83% 2.38% 1.61% -3.88% -
  Horiz. % 77.52% 79.07% 82.17% 100.00% 97.67% 96.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.14 46.64 39.14 36.14 34.98 34.72 40.25 0.77%
  YoY % -9.65% 19.16% 8.30% 3.32% 0.75% -13.74% -
  Horiz. % 104.70% 115.88% 97.24% 89.79% 86.91% 86.26% 100.00%
EPS -0.26 4.76 -4.41 -0.68 -1.73 0.22 4.70 -
  YoY % -105.46% 207.94% -548.53% 60.69% -886.36% -95.32% -
  Horiz. % -5.53% 101.28% -93.83% -14.47% -36.81% 4.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9509 0.9853 1.0226 1.2456 1.2143 1.2230 1.2461 -4.40%
  YoY % -3.49% -3.65% -17.90% 2.58% -0.71% -1.85% -
  Horiz. % 76.31% 79.07% 82.06% 99.96% 97.45% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3100 0.2800 0.6000 0.7000 0.7500 1.0500 1.4800 -
P/RPS 0.70 0.58 1.48 1.87 2.07 2.98 3.55 -23.69%
  YoY % 20.69% -60.81% -20.86% -9.66% -30.54% -16.06% -
  Horiz. % 19.72% 16.34% 41.69% 52.68% 58.31% 83.94% 100.00%
P/EPS -114.81 5.68 -13.13 -100.00 -41.67 477.27 30.39 -
  YoY % -2,121.30% 143.26% 86.87% -139.98% -108.73% 1,470.48% -
  Horiz. % -377.79% 18.69% -43.21% -329.06% -137.12% 1,570.48% 100.00%
EY -0.87 17.61 -7.62 -1.00 -2.40 0.21 3.29 -
  YoY % -104.94% 331.10% -662.00% 58.33% -1,242.86% -93.62% -
  Horiz. % -26.44% 535.26% -231.61% -30.40% -72.95% 6.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.27 0.57 0.54 0.60 0.85 1.15 -19.61%
  YoY % 14.81% -52.63% 5.56% -10.00% -29.41% -26.09% -
  Horiz. % 26.96% 23.48% 49.57% 46.96% 52.17% 73.91% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 27/11/06 -
Price 0.5700 0.2800 0.4600 0.8000 0.4700 0.8800 1.3300 -
P/RPS 1.29 0.58 1.13 2.14 1.30 2.50 3.19 -13.99%
  YoY % 122.41% -48.67% -47.20% 64.62% -48.00% -21.63% -
  Horiz. % 40.44% 18.18% 35.42% 67.08% 40.75% 78.37% 100.00%
P/EPS -211.11 5.68 -10.07 -114.29 -26.11 400.00 27.31 -
  YoY % -3,816.73% 156.41% 91.19% -337.73% -106.53% 1,364.67% -
  Horiz. % -773.01% 20.80% -36.87% -418.49% -95.61% 1,464.67% 100.00%
EY -0.47 17.61 -9.93 -0.88 -3.83 0.25 3.66 -
  YoY % -102.67% 277.34% -1,028.41% 77.02% -1,632.00% -93.17% -
  Horiz. % -12.84% 481.15% -271.31% -24.04% -104.64% 6.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.27 0.43 0.62 0.37 0.71 1.03 -9.38%
  YoY % 111.11% -37.21% -30.65% 67.57% -47.89% -31.07% -
  Horiz. % 55.34% 26.21% 41.75% 60.19% 35.92% 68.93% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

226  262  506  1275 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ARMADA 0.48+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers